image
Technology - Computer Hardware - NASDAQ - US
$ 8.325
4.45 %
$ 872 M
Market Cap
-9.15
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 20, 2025.

The intrinsic value of one CRSR stock under the worst case scenario is HIDDEN Compared to the current market price of 8.32 USD, Corsair Gaming, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 20, 2025.

The intrinsic value of one CRSR stock under the base case scenario is HIDDEN Compared to the current market price of 8.32 USD, Corsair Gaming, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 20, 2025.

The intrinsic value of one CRSR stock under the best case scenario is HIDDEN Compared to the current market price of 8.32 USD, Corsair Gaming, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
1.46 B REVENUE
6.17%
9.69 M OPERATING INCOME
117.68%
3.19 M NET INCOME
105.91%
89.2 M OPERATING CASH FLOW
34.29%
-27 M INVESTING CASH FLOW
42.64%
-37.4 M FINANCING CASH FLOW
-51.49%
304 M REVENUE
16.42%
-20.9 M OPERATING INCOME
15.25%
-44 M NET INCOME
-48.76%
25.1 M OPERATING CASH FLOW
235.96%
-34.1 M INVESTING CASH FLOW
-128.86%
-24.5 M FINANCING CASH FLOW
-1016.01%
Balance Sheet Corsair Gaming, Inc.
image
Current Assets 712 M
Cash & Short-Term Investments 176 M
Receivables 253 M
Other Current Assets 283 M
Non-Current Assets 646 M
Long-Term Investments 0
PP&E 68.5 M
Other Non-Current Assets 577 M
Current Liabilities 418 M
Accounts Payable 240 M
Short-Term Debt 21.9 M
Other Current Liabilities 157 M
Non-Current Liabilities 245 M
Long-Term Debt 225 M
Other Non-Current Liabilities 20.4 M
EFFICIENCY
Earnings Waterfall Corsair Gaming, Inc.
image
Revenue 1.46 B
Cost Of Revenue 1.1 B
Gross Profit 360 M
Operating Expenses 351 M
Operating Income 9.69 M
Other Expenses 6.5 M
Net Income 3.19 M
RATIOS
24.68% GROSS MARGIN
24.68%
0.66% OPERATING MARGIN
0.66%
-0.18% NET MARGIN
-0.18%
-0.39% ROE
-0.39%
-0.19% ROA
-0.19%
0.33% ROIC
0.33%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Corsair Gaming, Inc.
image
Net Income 3.19 M
Depreciation & Amortization 50.7 M
Capital Expenditures -12.8 M
Stock-Based Compensation 30.9 M
Change in Working Capital 10.7 M
Others -51.4 M
Free Cash Flow 76.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Corsair Gaming, Inc.
image
Wall Street analysts predict an average 1-year price target for CRSR of $13.2 , with forecasts ranging from a low of $8 to a high of $28 .
CRSR Lowest Price Target Wall Street Target
8 USD -3.90%
CRSR Average Price Target Wall Street Target
13.2 USD 58.56%
CRSR Highest Price Target Wall Street Target
28 USD 236.34%
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Corsair Gaming, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
20.1 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
6 months ago
Jul 05, 2024
Sell 20.1 K USD
Potter Michael G
Chief Financial Officer
- 1947
10.33 USD
1 year ago
Jan 08, 2024
Sell 53.7 K USD
La Thi L
President & COO
- 3837
14 USD
1 year ago
Sep 15, 2023
Sell 150 K USD
Potter Michael G
Chief Financial Officer
- 10000
15.03 USD
1 year ago
Jul 03, 2023
Sell 77.6 K USD
La Thi L
President & COO
- 4387
17.6854 USD
1 year ago
Jun 01, 2023
Sell 195 K USD
Potter Michael G
Chief Financial Officer
- 10000
19.4813 USD
1 year ago
Jun 02, 2023
Sell 200 K USD
Potter Michael G
Chief Financial Officer
- 10000
20 USD
1 year ago
May 18, 2023
Sell 200 K USD
Potter Michael G
Chief Financial Officer
- 10000
20 USD
1 year ago
May 16, 2023
Sell 77.3 K USD
Potter Michael G
Chief Financial Officer
- 4088
18.9 USD
1 year ago
Apr 03, 2023
Sell 90.7 K USD
La Thi L
- 5000
18.1424 USD
1 year ago
Mar 01, 2023
Sell 172 K USD
Potter Michael G
Chief Financial Officer
- 10000
17.2351 USD
2 years ago
Jan 04, 2023
Sell 70 K USD
La Thi L
President & COO
- 5000
14 USD
2 years ago
Jan 04, 2023
Sell 49.8 K USD
Potter Michael G
Chief Financial Officer
- 3585
13.8841 USD
2 years ago
Nov 15, 2022
Bought 35 M USD
Corsair Group (Cayman), LP
Director
+ 2121212
16.5 USD
2 years ago
Nov 15, 2022
Bought 35 M USD
Bagaria Anup
Director
+ 2121212
16.5 USD
2 years ago
Nov 15, 2022
Bought 35 M USD
MAJOROS GEORGE L. Jr.
Director
+ 2121212
16.5 USD
2 years ago
May 11, 2022
Bought 580 K USD
Szteinbaum Samuel R.
director:
+ 40000
14.5 USD
3 years ago
Jul 01, 2021
Sell 247 K USD
Potter Michael G
Chief Financial Officer
- 7500
32.9772 USD
3 years ago
Jun 14, 2021
Sell 2.7 M USD
Corsair Group (Cayman), LP
10 percent owner
- 68400
39.43 USD
3 years ago
Jun 14, 2021
Sell 16.5 M USD
Corsair Group (Cayman), LP
10 percent owner
- 433001
38.19 USD
3 years ago
Jun 14, 2021
Sell 13.9 M USD
Corsair Group (Cayman), LP
10 percent owner
- 372302
37.3 USD
3 years ago
Jun 14, 2021
Sell 51.1 M USD
Corsair Group (Cayman), LP
10 percent owner
- 1413808
36.17 USD
3 years ago
Jun 15, 2021
Sell 7.6 M USD
Corsair Group (Cayman), LP
10 percent owner
- 203771
37.31 USD
3 years ago
Jun 15, 2021
Sell 8.02 M USD
Corsair Group (Cayman), LP
10 percent owner
- 229218
35 USD
3 years ago
Jun 14, 2021
Sell 2.7 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 68400
39.43 USD
3 years ago
Jun 14, 2021
Sell 16.5 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 433001
38.19 USD
3 years ago
Jun 14, 2021
Sell 13.9 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 372302
37.3 USD
3 years ago
Jun 14, 2021
Sell 51.1 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 1413808
36.17 USD
3 years ago
Jun 15, 2021
Sell 7.6 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 203771
37.31 USD
3 years ago
Jun 15, 2021
Sell 8.02 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 229218
35 USD
3 years ago
Jun 14, 2021
Sell 2.7 M USD
Bagaria Anup
director, 10 percent owner:
- 68400
39.43 USD
3 years ago
Jun 14, 2021
Sell 16.5 M USD
Bagaria Anup
director, 10 percent owner:
- 433001
38.19 USD
3 years ago
Jun 14, 2021
Sell 13.9 M USD
Bagaria Anup
director, 10 percent owner:
- 372302
37.3 USD
3 years ago
Jun 14, 2021
Sell 51.1 M USD
Bagaria Anup
director, 10 percent owner:
- 1413808
36.17 USD
3 years ago
Jun 15, 2021
Sell 7.6 M USD
Bagaria Anup
director, 10 percent owner:
- 203771
37.31 USD
3 years ago
Jun 15, 2021
Sell 8.02 M USD
Bagaria Anup
director, 10 percent owner:
- 229218
35 USD
3 years ago
Jun 14, 2021
Sell 7.29 M USD
Paul Andrew J.
Chief Executive Officer
- 186467
39.0874 USD
3 years ago
Jun 14, 2021
Sell 9.01 M USD
Paul Andrew J.
Chief Executive Officer
- 222911
40.4385 USD
3 years ago
Jun 14, 2021
Sell 4.07 M USD
Chevalier Bertrand
EVP of Gaming Products
- 100000
40.7 USD
3 years ago
Jun 03, 2021
Sell 2.22 M USD
Paul Andrew J.
Chief Executive Officer
- 63533
35.003 USD
3 years ago
Jun 03, 2021
Sell 2.22 M USD
Paul Andrew J.
Chief Executive Officer
- 63533
35.003 USD
3 years ago
Jun 03, 2021
Sell 3.5 M USD
La Thi L
See Remarks
- 100000
35 USD
3 years ago
Jun 03, 2021
Sell 159 M USD
Corsair Group (Cayman), LP
10 percent owner
- 5000000
31.87 USD
3 years ago
Jun 03, 2021
Sell 159 M USD
Bagaria Anup
director, 10 percent owner:
- 5000000
31.87 USD
3 years ago
Jun 03, 2021
Sell 159 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 5000000
31.87 USD
3 years ago
Jun 01, 2021
Sell 239 K USD
Potter Michael G
Chief Financial Officer
- 7500
31.8458 USD
3 years ago
Jun 03, 2021
Sell 262 K USD
Potter Michael G
Chief Financial Officer
- 7500
35 USD
3 years ago
May 18, 2021
Sell 4.13 M USD
Chevalier Bertrand
EVP of Gaming Products
- 125000
33.0033 USD
3 years ago
May 10, 2021
Sell 246 K USD
Potter Michael G
Chief Financial Officer
- 7500
32.8495 USD
3 years ago
May 06, 2021
Sell 3.26 M USD
La Thi L
Chief Operating Officer
- 100000
32.643 USD
3 years ago
Apr 09, 2021
Bought 1 M USD
WEISENBURGER RANDALL J
Director
+ 58823
17 USD
4 years ago
Sep 25, 2020
Bought 1 M USD
WEISENBURGER RANDALL J
Director
+ 58823
17 USD
3 years ago
Jan 26, 2021
Sell 289 M USD
Corsair Group (Cayman), LP
10 percent owner
- 8260000
35 USD
3 years ago
Jan 26, 2021
Sell 289 M USD
Bagaria Anup
director, 10 percent owner:
- 8260000
35 USD
3 years ago
Jan 26, 2021
Sell 8.75 M USD
Paul Andrew J.
Chief Executive Officer
- 250000
35 USD
3 years ago
Jan 26, 2021
Sell 289 M USD
MAJOROS GEORGE L. Jr.
Director
- 8260000
35 USD
3 years ago
Jan 26, 2021
Sell 289 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 8260000
35 USD
3 years ago
Jan 26, 2021
Sell 3.5 M USD
La Thi L
See Remarks
- 100000
35 USD
4 years ago
Oct 09, 2020
Sell 19.3 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 1135375
17 USD
4 years ago
Oct 09, 2020
Sell 19.3 M USD
Bagaria Anup
director, 10 percent owner:
- 1135375
17 USD
4 years ago
Oct 09, 2020
Sell 19.3 M USD
Corsair Group (Cayman), LP
10 percent owner
- 1135375
17 USD
4 years ago
Sep 22, 2020
Sell 110 M USD
MAJOROS GEORGE L. Jr.
director, 10 percent owner:
- 6500000
17 USD
4 years ago
Sep 22, 2020
Sell 110 M USD
Corsair Group (Cayman), LP
10 percent owner
- 6500000
17 USD
4 years ago
Sep 22, 2020
Sell 110 M USD
Bagaria Anup
director, 10 percent owner:
- 6500000
17 USD
7. News
CORSAIR and ORIGIN PC Deliver AI-Powered Microservices for Enthusiasts and Creators with NVIDIA NIM on RTX PCs MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR) is proud to announce , during the 2025 CES in Las Vegas, that the latest CORSAIR and ORIGIN PC systems, powered by NVIDIA GeForce RTX™ 50 Series GPUs, are fully equipped to support NVIDIA NIM microservices, with these groundbreaking services set to become available later in 2025. Powered by NVIDIA Blackwell, GeForce RTX 50 Series GPUs bring game-changing capabilities to gamers and creators. Equipped with a massive level of AI horsepower. businesswire.com - 1 week ago
Corsair Gaming to Present at Barclays 22nd Annual Global Technology Conference MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance gear for gamers, streamers, content-creators, and gaming PC builders, today announced it will present to institutional investors at Barclays 22nd Annual Global Technology Conference, at The Palace Hotel, San Francisco. A live fireside webcast with management will be available through Corsair's Investor Relations website at 8:40 a.m. Pac. businesswire.com - 1 month ago
CORSAIR Unveils Exclusive, Award-Winning K65 PLUS WIRELESS Keyboard and M75 WIRELESS Gaming Mouse Colorways for Mac MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR), a leading global developer and manufacturer of high-performance gear and technology for gamers, content creators, and PC enthusiasts, today announced that the award-winning K65 PLUS WIRELESS keyboard and the M75 WIRELESS mouse will be available in exclusive Glacier Blue and Frost colors for the Mac®. Whether playing games on a desktop or a laptop, users will enjoy unrivaled design, quality, and performance. Both products are available. businesswire.com - 2 months ago
Corsair Gaming to Present at 2024 UBS Global Technology Conference MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance gear for gamers, streamers, content-creators, and gaming PC builders, today announced it will present to institutional investors at the 2024 UBS Global Technology Conference, at The Phoenician Hotel in Scottsdale, Arizona. Michael G. Potter, Corsair's Chief Financial Officer, and Ronald van Veen, Vice-President Finance, Investor Relatio. businesswire.com - 2 months ago
Corsair Gaming: Fanatec To Refuel Growth After Weak Q3 Corsair Gaming's Q3 results again showed incredibly weak component sales in anticipation of NVIDIA's 50-series GPUs, and a strong peripherals performance wasn't enough to offset the earnings loss from components. The acquisition of Fanatec seems strategically sound, coming in at a cheap price tag and high-growth potential. Fanatec's margin potential remains uncertain, though. The CRSR stock has some upside, but again falls within a margin of safety due to remaining short-term uncertainties. seekingalpha.com - 2 months ago
Corsair Gaming, Inc. (CRSR) Q3 2024 Earnings Call Transcript Corsair Gaming, Inc. (CRSR) Q3 2024 Earnings Call Transcript seekingalpha.com - 2 months ago
Corsair Gaming to Report Q3 2024 Financial Results on November 6 MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--Corsair Gaming, Inc. (Nasdaq: CRSR) (“Corsair” or the “Company”), a leading global provider and innovator of high-performance gear for gamers, streamers, content-creators, and gaming PC builders, today announced it will release its third quarter 2024 results and financial outlook after the Nasdaq close on Wednesday, November 6, 2024, with its management hosting a conference call to discuss results at 2:00 p.m. Pacific Time that same day. The 2:00 p.m. Pacific. businesswire.com - 2 months ago
Corsair Gaming: May Be Worth A Second Look, A 'Buy' From Me Corsair Gaming's valuation is currently depressed, presenting a potential buying opportunity as the company is expected to benefit from upcoming product release cycles in 2025. Despite its cyclical earnings and lack of dividends, Corsair's low debt, market position, and growth potential make it a speculative "Buy" at $8/share. The gaming peripheral market remains strong, with Corsair's innovative products and brand loyalty driving future demand, especially with new game releases. seekingalpha.com - 3 months ago
CORSAIR Launches High-Performance Products in Multi-Year, Cross Brand Collaboration with Call of Duty® MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR), a leading global developer and manufacturer of high-performance gear and technology for gamers, content creators, and PC enthusiasts, has begun to release the first products in its multi-year, full cross-brand collaboration with the critically acclaimed Call of Duty franchise. This powerful new integration sees two of the world's best-known gaming brands come together for the first time with the collaboration extending across multiple. businesswire.com - 3 months ago
Corsair Closed Acquisition of the Fanatec Product Line from Endor AG; Moves into Sim Racing's Pole Position MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (Nasdaq: CRSR) announced today it has closed its acquisition of the Fanatec Sim Racing brand and all associated personnel, in an asset purchase from Endor AG, creating a leading end-to-end premium Sim Racing product line. The Fanatec Sim Racing product line is known for setting the gold standard for excellence in force feedback steering wheels and wheelbases, pedals, shifters and other accessories for PlayStation, Xbox, and PC-based racing simulators,. businesswire.com - 3 months ago
CORSAIR Announces Exclusive Multi-Year, Cross Brand Partnership with Call of Duty® Franchise MILPITAS, Calif.--(BUSINESS WIRE)---- $CRSR--CORSAIR® (NASDAQ:CRSR), a leading global developer and manufacturer of high-performance gear and technology for gamers, content creators, and PC enthusiasts, has announced an exclusive multi-year, full cross-brand partnership with the critically acclaimed Call of Duty® franchise. This powerful new integration sees two of the world's best-known gaming brands come together for the first time. The collaboration will include several Call of Duty titles, beginning. businesswire.com - 4 months ago
Corsair Gaming to Acquire Fanatec Sim Racing Brand, Stock Up CRSR is set to boost its product range and expand market reach with the acquisition of the Fanatec Sim Racing brand, located in Germany. zacks.com - 4 months ago
8. Profile Summary

Corsair Gaming, Inc. CRSR

image
COUNTRY US
INDUSTRY Computer Hardware
MARKET CAP $ 872 M
Dividend Yield 0.45%
Description Corsair Gaming, Inc., together with its subsidiaries, designs, markets, and distributes gaming and streaming peripherals, components and systems in the Americas, Europe, the Middle East, and the Asia Pacific. The company offers gamer and creator peripherals, including gaming keyboards, mice, headsets, and controllers, as well as capture cards, stream decks, USB microphones, studio accessories, and EpocCam software. It also provides gaming components and systems comprising power supply units, cooling solutions, computer cases, and DRAM modules, as well as prebuilt and custom-built gaming PCs, and others; and PC gaming software comprising iCUE for gamers and Elgato's streaming suite for streamers and content creators. In addition, the company offers coaching and training, and other services. It sells its products through a network of distributors and retailers, including online retailers, as well as directly to consumers through its website. The company was incorporated in 1994 and is headquartered in Fremont, California. Corsair Gaming, Inc. is a subsidiary of Corsair Group (Cayman), LP.
Contact 47100 Bayside Parkway, Fremont, CA, 94538 https://www.corsair.com
IPO Date Sept. 23, 2020
Employees 2387
Officers Ms. Thi L. La President, Chief Operating Officer & Director Julian Fest Senior Vice President of Streaming Products Mr. Bertrand Chevalier Executive Vice President of Gaming Products Mr. Michael Buchanan Senior Vice President of Worldwide Sales Mr. Ronald Van Veen Vice President of Finance & Investor Relations Mr. Matthew Hsu Senior Vice President of System Products Ms. Carina M. Tan J.D. Vice President & General Counsel Mr. Peter E. Hilliard Chief Human Resources Officer Mr. Andrew J. Paul Co-Founder, Chief Executive Officer & Director Mr. Michael G. Potter Chief Financial Officer & Principal Accounting Officer